Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.73% first-year return on $177k initial cash invested.
-8.73%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$5,887
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,887 income − $7,177 expenses = $1,290 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,887
Total Expenses
$7,177
Mortgage P&I
73%
$4,289
Property Taxes
18%
$1,064
Home Insurance
5%
$294
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0